Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.66% first-year return on $238k initial cash invested.
-8.66%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$7,192
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,192 income − $8,912 expenses = $1,720 out of pocket
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$210k
Closing costs
1%
$10,497
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,192
Total Expenses
$8,912
Mortgage P&I
74%
$5,289
Property Taxes
10%
$738
Home Insurance
5%
$374
HOA
1%
$65
Property Management
12%
$863
CapEx
4%
$288
Vacancy
3%
$216
Maintenance
4%
$288
Other
11%
$791